577 Lyness DrSmyrnaTN37167
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Rental property for sale in Smyrna at 577 Lyness Dr, Smyrna, TN, 37167 priced at $561,890 pairs $3,568/mo rent with $130/mo cash flow after a $2,750/mo payment. Total monthly income equals $3,568/mo, and annual cash flow comes to $1,555/yr on $184,862 invested. Return on cash invested is 20.9% in year one, and rental yield stands at 7.62% on a $561,890 basis. Equity gained on principal adds $3,626/yr, and 5% annual appreciation accumulates to $155,240 by year five. Five-year ROI measures 108.04% and total cumulative return in cash reaches $199,727. For financing, Ziffy Mortgage’s DSCR program evaluates $3,568/mo property income against a $2,750/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$75 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 37167, Smyrna, TN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 26,750 (100%) |
| Owner Occupied HU | 17,058 (63.8%) |
| Renter Occupied HU | 8,652 (32.3%) |
| Vacant Housing Units | 1,040 ( 3.9%) |
| Median Home Value | $408,476 |
| Average Home Value | $448,944 |
Housing Distribution
Address Breakdown
Residential
25,944
Single Family
20,558
Multi-Family
5,386
Businesses
1,755
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Julie Kopel • Lennar Sales Corp.
Mls Name: RealTracs MLS as distributed by MLS GRID
Mls Provider:
Mls ID: #2814340
Disclaimer: Based on information submitted to the MLS GRID as of 2025-04-07 07:43:03 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#99)